Bank of Ayudhya PCL
SET:BAY
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
20.9
26.5
|
| Price Target |
|
We'll email you a reminder when the closing price reaches THB.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Bank of Ayudhya PCL
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(2 667)
|
(2 246)
|
(1 815)
|
(1 178)
|
2 119
|
2 525
|
3 047
|
3 191
|
3 053
|
3 333
|
3 414
|
4 183
|
4 673
|
4 985
|
5 335
|
5 389
|
6 017
|
6 300
|
6 510
|
6 762
|
1 666
|
986
|
(9 662)
|
(8 591)
|
(3 860)
|
(3 971)
|
7 281
|
5 635
|
5 497
|
5 786
|
5 679
|
7 299
|
8 161
|
9 818
|
10 927
|
11 364
|
12 340
|
13 261
|
14 129
|
15 031
|
15 614
|
16 191
|
16 879
|
17 531
|
19 006
|
19 577
|
18 654
|
18 698
|
15 925
|
15 089
|
15 663
|
15 305
|
18 354
|
19 702
|
20 719
|
22 275
|
23 640
|
24 628
|
25 853
|
27 108
|
27 092
|
27 694
|
28 361
|
28 550
|
29 300
|
29 970
|
30 489
|
31 002
|
31 658
|
40 029
|
40 950
|
41 141
|
41 236
|
33 803
|
33 213
|
32 567
|
28 878
|
28 366
|
38 234
|
38 545
|
42 348
|
43 492
|
35 101
|
37 293
|
38 728
|
40 270
|
41 068
|
41 264
|
41 496
|
40 259
|
40 146
|
39 821
|
39 366
|
39 838
|
40 391
|
40 997
|
|
| Depreciation & Amortization |
748
|
754
|
767
|
778
|
793
|
801
|
808
|
830
|
830
|
849
|
868
|
884
|
903
|
966
|
1 029
|
1 112
|
1 200
|
1 257
|
1 317
|
1 403
|
1 435
|
1 481
|
1 534
|
1 796
|
1 888
|
1 961
|
1 963
|
1 694
|
1 731
|
1 684
|
1 716
|
1 754
|
1 702
|
1 733
|
1 809
|
1 829
|
2 517
|
3 036
|
3 206
|
3 442
|
2 911
|
2 594
|
2 585
|
2 574
|
2 698
|
2 789
|
2 852
|
2 943
|
2 985
|
3 109
|
3 187
|
3 261
|
3 324
|
3 277
|
3 295
|
3 304
|
3 352
|
3 344
|
3 316
|
3 519
|
3 657
|
3 797
|
3 988
|
3 902
|
3 887
|
3 863
|
3 832
|
3 842
|
3 945
|
4 027
|
4 048
|
4 033
|
4 008
|
4 504
|
4 579
|
4 878
|
5 049
|
4 773
|
4 913
|
4 835
|
4 761
|
4 637
|
4 542
|
4 552
|
4 569
|
4 543
|
4 591
|
4 664
|
4 916
|
5 439
|
5 857
|
6 144
|
6 345
|
6 324
|
6 345
|
6 637
|
|
| Other Non-Cash Items |
729
|
2 764
|
3 005
|
96
|
(64)
|
(836)
|
(1 033)
|
1 676
|
1 790
|
2 079
|
1 245
|
(718)
|
1 567
|
742
|
7
|
401
|
(251)
|
5 571
|
8 258
|
10 299
|
11 274
|
8 853
|
10 855
|
21 740
|
(9 928)
|
(16 399)
|
(28 166)
|
(48 671)
|
(27 049)
|
(29 482)
|
(27 197)
|
(28 363)
|
(27 400)
|
(29 983)
|
(31 364)
|
(31 324)
|
(33 282)
|
(35 397)
|
(36 933)
|
(37 301)
|
(38 083)
|
(37 307)
|
(37 639)
|
(38 012)
|
(37 996)
|
(38 898)
|
(41 529)
|
(41 886)
|
(45 641)
|
(47 255)
|
(45 971)
|
(48 165)
|
(46 027)
|
(49 446)
|
(51 184)
|
(44 324)
|
(47 963)
|
(53 028)
|
(55 569)
|
(67 352)
|
(61 261)
|
(65 394)
|
(67 890)
|
(69 972)
|
(81 668)
|
(84 755)
|
(94 461)
|
(78 338)
|
(77 859)
|
(74 426)
|
(63 249)
|
(84 637)
|
(85 001)
|
(84 615)
|
(86 159)
|
(84 418)
|
(82 972)
|
(83 402)
|
(81 509)
|
(73 235)
|
(77 005)
|
(75 134)
|
(78 183)
|
(80 119)
|
(76 435)
|
(89 322)
|
(91 343)
|
(96 867)
|
(103 325)
|
(98 739)
|
(103 644)
|
(111 521)
|
(111 713)
|
(105 824)
|
(107 913)
|
(102 207)
|
|
| Cash Taxes Paid |
0
|
32
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
0
|
0
|
143
|
162
|
291
|
227
|
141
|
122
|
125
|
144
|
157
|
232
|
252
|
252
|
247
|
248
|
312
|
1 078
|
555
|
246
|
622
|
627
|
1 324
|
1 591
|
1 770
|
1 806
|
4 833
|
4 126
|
4 707
|
5 157
|
3 699
|
4 950
|
3 683
|
4 715
|
5 430
|
4 962
|
4 999
|
5 162
|
4 676
|
4 720
|
4 786
|
4 886
|
4 941
|
4 889
|
4 798
|
4 791
|
4 950
|
4 978
|
5 019
|
5 048
|
5 218
|
5 259
|
5 400
|
5 227
|
5 416
|
5 436
|
5 565
|
6 220
|
6 545
|
6 927
|
6 919
|
6 231
|
7 320
|
7 093
|
7 077
|
5 916
|
6 373
|
6 373
|
6 528
|
7 789
|
8 272
|
8 038
|
8 161
|
8 097
|
6 505
|
6 799
|
6 856
|
7 313
|
8 548
|
8 668
|
8 444
|
9 891
|
9 421
|
9 451
|
9 269
|
9 447
|
9 046
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25 213
|
31 368
|
38 018
|
44 503
|
26 456
|
26 896
|
27 200
|
27 593
|
26 421
|
27 236
|
26 263
|
26 491
|
25 494
|
24 915
|
23 752
|
23 343
|
23 118
|
23 707
|
24 069
|
25 044
|
26 076
|
26 905
|
27 946
|
29 186
|
30 054
|
31 142
|
31 538
|
32 878
|
32 564
|
32 974
|
32 903
|
30 445
|
29 844
|
26 737
|
25 226
|
24 013
|
22 995
|
21 921
|
20 974
|
19 688
|
20 011
|
21 854
|
24 093
|
28 901
|
34 428
|
39 933
|
45 227
|
47 434
|
48 367
|
48 449
|
46 688
|
43 141
|
|
| Change in Working Capital |
9 850
|
4 328
|
3 501
|
2 745
|
936
|
6 417
|
9 272
|
2 107
|
13 766
|
25 480
|
28 776
|
33 366
|
22 465
|
5 799
|
2 289
|
7 014
|
241
|
(7 743)
|
(12 301)
|
(15 641)
|
(13 393)
|
(19 424)
|
(15 301)
|
(71 086)
|
(53 770)
|
(56 810)
|
(51 792)
|
5 416
|
(1 846)
|
22 645
|
31 958
|
45 584
|
60 478
|
52 976
|
30 516
|
21 648
|
28 663
|
6 335
|
(24 477)
|
(50 567)
|
(72 495)
|
(26 701)
|
23 468
|
92 253
|
78 933
|
69 338
|
54 619
|
21 046
|
13 904
|
29 865
|
21 489
|
24 262
|
41 544
|
21 467
|
99 229
|
71 138
|
67 722
|
52 970
|
(10)
|
19 513
|
24 354
|
36 969
|
22 482
|
13 457
|
30 928
|
4 694
|
63 459
|
46 409
|
77 540
|
103 875
|
45 740
|
46 014
|
2 459
|
33 595
|
58 333
|
120 439
|
132 667
|
126 721
|
82 706
|
51 610
|
76 301
|
45 651
|
69 306
|
61 037
|
32 683
|
55 056
|
73 847
|
85 619
|
85 599
|
72 975
|
77 589
|
80 357
|
88 412
|
107 852
|
84 216
|
114 798
|
|
| Cash from Operating Activities |
8 660
N/A
|
5 600
-35%
|
5 457
-3%
|
2 441
-55%
|
3 783
+55%
|
8 907
+135%
|
12 093
+36%
|
7 803
-35%
|
19 439
+149%
|
31 740
+63%
|
34 304
+8%
|
37 715
+10%
|
29 608
-21%
|
12 492
-58%
|
8 659
-31%
|
13 917
+61%
|
7 206
-48%
|
5 383
-25%
|
3 784
-30%
|
2 821
-25%
|
983
-65%
|
(8 102)
N/A
|
(12 575)
-55%
|
(56 140)
-346%
|
(65 670)
-17%
|
(75 219)
-15%
|
(70 713)
+6%
|
(35 926)
+49%
|
(21 666)
+40%
|
633
N/A
|
12 156
+1 820%
|
26 274
+116%
|
42 941
+63%
|
34 546
-20%
|
11 889
-66%
|
3 518
-70%
|
10 238
+191%
|
(12 767)
N/A
|
(44 074)
-245%
|
(69 395)
-57%
|
(92 052)
-33%
|
(45 221)
+51%
|
5 293
N/A
|
74 347
+1 305%
|
62 641
-16%
|
52 806
-16%
|
34 597
-34%
|
802
-98%
|
(12 826)
N/A
|
810
N/A
|
(5 632)
N/A
|
(5 337)
+5%
|
17 195
N/A
|
(5 001)
N/A
|
72 060
N/A
|
52 393
-27%
|
46 750
-11%
|
27 914
-40%
|
(26 412)
N/A
|
(17 212)
+35%
|
(6 158)
+64%
|
3 064
N/A
|
(13 059)
N/A
|
(24 064)
-84%
|
(17 553)
+27%
|
(46 227)
-163%
|
3 319
N/A
|
2 915
-12%
|
35 285
+1 110%
|
73 506
+108%
|
27 489
-63%
|
6 552
-76%
|
(37 298)
N/A
|
(12 713)
+66%
|
9 966
N/A
|
73 465
+637%
|
83 622
+14%
|
76 458
-9%
|
44 345
-42%
|
21 756
-51%
|
46 405
+113%
|
18 646
-60%
|
30 766
+65%
|
22 764
-26%
|
(455)
N/A
|
10 546
N/A
|
28 162
+167%
|
34 680
+23%
|
28 687
-17%
|
19 933
-31%
|
19 948
+0%
|
14 801
-26%
|
22 410
+51%
|
48 189
+115%
|
23 039
-52%
|
60 225
+161%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(674)
|
(704)
|
(758)
|
(661)
|
(660)
|
(652)
|
(630)
|
(684)
|
(684)
|
(709)
|
(743)
|
(734)
|
(888)
|
(1 006)
|
(1 096)
|
(1 518)
|
(2 032)
|
(2 132)
|
(2 536)
|
(2 410)
|
(2 005)
|
(1 995)
|
(1 645)
|
(1 498)
|
(1 503)
|
(1 487)
|
(1 465)
|
(1 686)
|
(2 006)
|
(2 279)
|
(2 481)
|
(2 325)
|
(3 592)
|
(3 180)
|
(2 947)
|
(2 978)
|
(1 610)
|
(2 016)
|
(2 148)
|
(2 449)
|
(2 228)
|
(3 301)
|
(3 658)
|
(3 914)
|
(4 368)
|
(3 421)
|
(3 096)
|
(2 628)
|
(2 500)
|
(2 390)
|
(2 396)
|
(2 456)
|
(2 438)
|
(2 721)
|
(4 038)
|
(4 722)
|
(4 202)
|
(4 375)
|
(3 292)
|
(2 904)
|
(4 695)
|
(4 274)
|
(4 516)
|
(4 854)
|
(5 021)
|
(5 149)
|
(4 839)
|
(4 388)
|
(4 020)
|
(3 665)
|
(3 760)
|
(4 062)
|
(3 203)
|
(3 763)
|
(3 499)
|
(3 664)
|
(4 500)
|
(4 277)
|
(4 511)
|
(3 770)
|
(3 008)
|
(3 303)
|
(3 378)
|
(3 938)
|
(3 931)
|
(3 842)
|
(3 417)
|
(4 496)
|
(4 720)
|
(4 809)
|
(7 086)
|
(6 809)
|
(6 483)
|
(6 688)
|
(5 051)
|
(4 414)
|
|
| Other Items |
(3 341)
|
(135)
|
179
|
(802)
|
1 632
|
(5 696)
|
(8 333)
|
(14 022)
|
(30 166)
|
(16 088)
|
(18 605)
|
(10 624)
|
3 022
|
(4 346)
|
(369)
|
(7 095)
|
(5 545)
|
(4 209)
|
1 972
|
2 682
|
(5 782)
|
(21 100)
|
(25 356)
|
10 888
|
16 010
|
18 446
|
(2 428)
|
(20 137)
|
(20 240)
|
(8 431)
|
8 746
|
(10 827)
|
(24 321)
|
(20 069)
|
(20 559)
|
(21 885)
|
(7 136)
|
(1 978)
|
(5 245)
|
(12 314)
|
(7 291)
|
(30 706)
|
(22 617)
|
1 197
|
(409)
|
17 902
|
13 172
|
1 479
|
3 241
|
2 363
|
6 164
|
13 483
|
18 241
|
46 664
|
47 182
|
42 155
|
28 067
|
14 192
|
4 438
|
(7 527)
|
(26 661)
|
(49 461)
|
(28 395)
|
22 958
|
48 843
|
62 110
|
17 315
|
(28 248)
|
(51 101)
|
(40 841)
|
(25 315)
|
14 631
|
26 802
|
(7 004)
|
(4 333)
|
(60 017)
|
(47 446)
|
(42 860)
|
(13 912)
|
18 181
|
(8 792)
|
9 672
|
17 586
|
11 202
|
33 877
|
23 865
|
(7 641)
|
(15 580)
|
(8 184)
|
(9 582)
|
(2 843)
|
4 584
|
(4 219)
|
(15 759)
|
799
|
(20 505)
|
|
| Cash from Investing Activities |
(4 015)
N/A
|
(839)
+79%
|
(580)
+31%
|
(1 462)
-152%
|
972
N/A
|
(6 348)
N/A
|
(8 963)
-41%
|
(14 707)
-64%
|
(30 850)
-110%
|
(16 797)
+46%
|
(19 348)
-15%
|
(11 358)
+41%
|
2 134
N/A
|
(5 352)
N/A
|
(1 465)
+73%
|
(8 612)
-488%
|
(7 577)
+12%
|
(6 341)
+16%
|
(564)
+91%
|
271
N/A
|
(7 788)
N/A
|
(23 095)
-197%
|
(27 002)
-17%
|
9 389
N/A
|
14 506
+54%
|
16 956
+17%
|
(3 894)
N/A
|
(21 823)
-460%
|
(22 246)
-2%
|
(10 709)
+52%
|
6 264
N/A
|
(13 153)
N/A
|
(27 913)
-112%
|
(23 250)
+17%
|
(23 505)
-1%
|
(24 863)
-6%
|
(8 746)
+65%
|
(3 993)
+54%
|
(7 393)
-85%
|
(14 763)
-100%
|
(9 519)
+36%
|
(34 007)
-257%
|
(26 275)
+23%
|
(2 717)
+90%
|
(4 777)
-76%
|
14 481
N/A
|
10 076
-30%
|
(1 149)
N/A
|
741
N/A
|
(27)
N/A
|
3 768
N/A
|
11 027
+193%
|
15 803
+43%
|
43 942
+178%
|
43 144
-2%
|
37 433
-13%
|
23 864
-36%
|
9 817
-59%
|
1 145
-88%
|
(10 432)
N/A
|
(31 356)
-201%
|
(53 735)
-71%
|
(32 911)
+39%
|
18 104
N/A
|
43 823
+142%
|
56 962
+30%
|
12 477
-78%
|
(32 636)
N/A
|
(55 121)
-69%
|
(44 506)
+19%
|
(29 074)
+35%
|
10 570
N/A
|
23 599
+123%
|
(10 767)
N/A
|
(7 832)
+27%
|
(63 681)
-713%
|
(51 946)
+18%
|
(47 137)
+9%
|
(18 424)
+61%
|
14 411
N/A
|
(11 801)
N/A
|
6 368
N/A
|
14 207
+123%
|
7 262
-49%
|
29 947
+312%
|
20 022
-33%
|
(11 058)
N/A
|
(20 076)
-82%
|
(12 904)
+36%
|
(14 391)
-12%
|
(9 929)
+31%
|
(2 225)
+78%
|
(10 703)
-381%
|
(22 447)
-110%
|
(4 252)
+81%
|
(24 919)
-486%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 000
|
10 000
|
10 000
|
10 004
|
5
|
9
|
239
|
237
|
236
|
237
|
16
|
17
|
19
|
840
|
22 442
|
2 768
|
4 702
|
35 480
|
13 869
|
33 702
|
35 343
|
3 739
|
0
|
3 577
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3 667)
|
(3 714)
|
(4 258)
|
(147)
|
(183)
|
(114)
|
80
|
(57)
|
4 080
|
(21 916)
|
(21 916)
|
(21 916)
|
(26 009)
|
0
|
(13)
|
(13)
|
0
|
0
|
(4 107)
|
(3 107)
|
3 599
|
3 599
|
8 039
|
5 336
|
16 126
|
46 566
|
65 725
|
54 273
|
42 262
|
10 442
|
(18 136)
|
(9 537)
|
(13 550)
|
(10 468)
|
13 277
|
23 706
|
2 587
|
19 445
|
55 926
|
90 756
|
108 754
|
87 260
|
28 426
|
(64 944)
|
(53 647)
|
(61 681)
|
(38 102)
|
6 864
|
19 956
|
2 620
|
7 004
|
(477)
|
(22 830)
|
(27 956)
|
(105 010)
|
(78 177)
|
(63 402)
|
(28 785)
|
31 303
|
36 135
|
47 479
|
59 826
|
56 039
|
14 392
|
(17 473)
|
(2 620)
|
(8 219)
|
36 849
|
24 936
|
(21 669)
|
10 455
|
(8 814)
|
19 837
|
28 582
|
2 960
|
(7 273)
|
(30 364)
|
(26 709)
|
(23 486)
|
(33 690)
|
(28 957)
|
(20 438)
|
(38 498)
|
(23 369)
|
(21 664)
|
(20 865)
|
(7 078)
|
(1 721)
|
878
|
9 308
|
276
|
(7 872)
|
(5 694)
|
(23 350)
|
(14 386)
|
(25 151)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(1 157)
|
(1 148)
|
0
|
(2 301)
|
(1 153)
|
(1 162)
|
0
|
(964)
|
(961)
|
(961)
|
0
|
3
|
(904)
|
(909)
|
0
|
(1 815)
|
(1 819)
|
(1 821)
|
0
|
(2 008)
|
(2 435)
|
(2 429)
|
0
|
(3 462)
|
(4 253)
|
(4 252)
|
(4 252)
|
(4 252)
|
(4 556)
|
(4 556)
|
0
|
(4 860)
|
(4 859)
|
(4 859)
|
0
|
(4 859)
|
(4 859)
|
(4 859)
|
0
|
(5 371)
|
(6 171)
|
(6 171)
|
0
|
(6 253)
|
(5 967)
|
(5 967)
|
0
|
(6 335)
|
(6 334)
|
(6 334)
|
(6 334)
|
(6 367)
|
(6 367)
|
(6 367)
|
(6 367)
|
(6 387)
|
(6 388)
|
(6 388)
|
0
|
(6 253)
|
(3 310)
|
(3 310)
|
0
|
(2 575)
|
(5 517)
|
(5 517)
|
0
|
(6 252)
|
(6 311)
|
(6 311)
|
0
|
(6 368)
|
(6 309)
|
(6 309)
|
(6 315)
|
(6 312)
|
(6 312)
|
(6 312)
|
(6 306)
|
(6 306)
|
(6 306)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
825
|
5 557
|
7 497
|
29 104
|
36 336
|
177
|
(1 601)
|
(22 892)
|
(31 427)
|
0
|
(162)
|
(478)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
72
|
72
|
72
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(3 667)
N/A
|
(3 714)
-1%
|
(4 258)
-15%
|
(147)
+97%
|
(183)
-24%
|
(114)
+38%
|
80
N/A
|
9 943
+12 329%
|
14 080
+42%
|
(11 916)
N/A
|
(11 912)
+0%
|
(21 911)
-84%
|
(26 000)
-19%
|
226
N/A
|
215
-5%
|
(935)
N/A
|
(911)
+3%
|
(1 132)
-24%
|
(6 392)
-465%
|
(3 415)
+47%
|
8 834
N/A
|
32 375
+266%
|
38 948
+20%
|
45 413
+17%
|
50 823
+12%
|
57 875
+14%
|
76 540
+32%
|
57 286
-25%
|
45 092
-21%
|
13 110
-71%
|
(16 853)
N/A
|
(11 355)
+33%
|
(15 371)
-35%
|
(12 289)
+20%
|
11 268
N/A
|
21 270
+89%
|
158
-99%
|
17 016
+10 670%
|
52 465
+208%
|
86 503
+65%
|
104 502
+21%
|
83 008
-21%
|
24 174
-71%
|
(69 499)
N/A
|
(58 203)
+16%
|
(66 237)
-14%
|
(42 962)
+35%
|
2 004
N/A
|
15 097
+653%
|
(2 239)
N/A
|
2 146
N/A
|
(5 336)
N/A
|
(27 690)
-419%
|
(32 745)
-18%
|
(110 312)
-237%
|
(84 278)
+24%
|
(69 501)
+18%
|
(34 955)
+50%
|
25 050
N/A
|
30 170
+20%
|
41 512
+38%
|
53 859
+30%
|
49 705
-8%
|
8 057
-84%
|
(23 807)
N/A
|
(8 954)
+62%
|
(14 585)
-63%
|
30 482
N/A
|
18 569
-39%
|
(28 036)
N/A
|
4 067
N/A
|
(15 202)
N/A
|
13 450
N/A
|
22 195
+65%
|
(3 292)
N/A
|
(10 582)
-221%
|
(33 674)
-218%
|
(30 019)
+11%
|
(26 060)
+13%
|
(39 207)
-50%
|
(34 474)
+12%
|
(25 955)
+25%
|
(44 751)
-72%
|
(29 680)
+34%
|
(27 975)
+6%
|
(27 176)
+3%
|
(13 446)
+51%
|
(8 030)
+40%
|
(5 431)
+32%
|
2 992
N/A
|
(6 035)
N/A
|
(14 183)
-135%
|
(12 005)
+15%
|
(29 655)
-147%
|
(20 693)
+30%
|
(31 457)
-52%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(4)
|
(2)
|
8
|
21
|
27
|
28
|
3
|
16
|
9
|
31
|
59
|
32
|
26
|
34
|
10
|
7
|
(17)
|
(38)
|
(46)
|
(53)
|
(40)
|
(58)
|
(27)
|
(18)
|
(26)
|
49
|
5
|
40
|
82
|
17
|
53
|
14
|
(44)
|
(64)
|
(76)
|
(71)
|
5
|
51
|
73
|
96
|
59
|
44
|
15
|
(11)
|
(86)
|
2
|
46
|
165
|
235
|
132
|
82
|
(39)
|
(71)
|
(13)
|
171
|
157
|
190
|
142
|
(45)
|
110
|
(109)
|
(54)
|
(110)
|
(339)
|
(344)
|
(43)
|
(177)
|
(63)
|
32
|
(600)
|
(439)
|
(552)
|
767
|
135
|
437
|
40
|
(720)
|
443
|
820
|
974
|
447
|
740
|
1 132
|
15
|
(90)
|
427
|
(208)
|
(845)
|
988
|
(330)
|
(3 105)
|
(429)
|
(2 023)
|
(2 710)
|
(1 286)
|
|
| Net Change in Cash |
978
N/A
|
1 043
+7%
|
617
-41%
|
840
+36%
|
4 593
+447%
|
2 472
-46%
|
3 238
+31%
|
3 042
-6%
|
2 685
-12%
|
3 036
+13%
|
3 075
+1%
|
4 505
+47%
|
5 774
+28%
|
7 392
+28%
|
7 443
+1%
|
4 380
-41%
|
(1 275)
N/A
|
(2 107)
-65%
|
(3 210)
-52%
|
(369)
+89%
|
1 976
N/A
|
1 138
-42%
|
(687)
N/A
|
(1 365)
-99%
|
(359)
+74%
|
(414)
-15%
|
1 982
N/A
|
(458)
N/A
|
1 220
N/A
|
3 116
+155%
|
1 584
-49%
|
1 819
+15%
|
(329)
N/A
|
(1 037)
-215%
|
(412)
+60%
|
(151)
+63%
|
1 579
N/A
|
261
-83%
|
1 049
+302%
|
2 418
+131%
|
3 027
+25%
|
3 839
+27%
|
3 236
-16%
|
2 146
-34%
|
(350)
N/A
|
964
N/A
|
1 713
+78%
|
1 703
-1%
|
3 177
+87%
|
(1 221)
N/A
|
414
N/A
|
436
+5%
|
5 269
+1 108%
|
6 125
+16%
|
4 879
-20%
|
5 719
+17%
|
1 270
-78%
|
2 966
+134%
|
(75)
N/A
|
2 481
N/A
|
4 108
+66%
|
3 079
-25%
|
3 681
+20%
|
1 987
-46%
|
2 124
+7%
|
1 437
-32%
|
1 168
-19%
|
584
-50%
|
(1 330)
N/A
|
996
N/A
|
1 882
+89%
|
1 481
-21%
|
(801)
N/A
|
(518)
+35%
|
(1 023)
-97%
|
(361)
+65%
|
(1 958)
-442%
|
(1 418)
+28%
|
304
N/A
|
(2 220)
N/A
|
1 104
N/A
|
(493)
N/A
|
962
N/A
|
1 478
+54%
|
1 531
+4%
|
3 302
+116%
|
4 086
+24%
|
6 366
+56%
|
9 507
+49%
|
9 522
+0%
|
3 653
-62%
|
(4 712)
N/A
|
(727)
+85%
|
(5 937)
-716%
|
(4 615)
+22%
|
2 562
N/A
|
|